[PAVREIT] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -67.63%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 208,222 199,212 159,965 156,412 145,798 143,622 141,493 29.28%
PBT 228,266 70,585 62,892 70,052 216,415 61,166 54,976 157.66%
Tax 0 0 0 0 0 0 0 -
NP 228,266 70,585 62,892 70,052 216,415 61,166 54,976 157.66%
-
NP to SH 228,266 70,585 62,892 70,052 216,415 61,166 54,976 157.66%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -20,044 128,627 97,073 86,360 -70,617 82,456 86,517 -
-
Net Worth 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 16.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 168,007 - 27,731 - 131,090 - 124,554 22.01%
Div Payout % 73.60% - 44.09% - 60.57% - 226.56% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 16.64%
NOSH 3,652,338 3,652,338 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 12.66%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 109.63% 35.43% 39.32% 44.79% 148.43% 42.59% 38.85% -
ROE 4.79% 1.53% 1.36% 1.78% 5.51% 1.62% 1.45% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.70 5.45 4.38 5.11 4.77 4.70 4.63 14.82%
EPS 6.55 1.91 1.93 2.29 7.09 2.00 1.80 136.02%
DPS 4.60 0.00 0.76 0.00 4.29 0.00 4.08 8.30%
NAPS 1.3042 1.2662 1.2685 1.285 1.2858 1.237 1.2378 3.53%
Adjusted Per Share Value based on latest NOSH - 3,058,756
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.69 5.44 4.37 4.27 3.98 3.92 3.87 29.20%
EPS 6.24 1.93 1.72 1.91 5.91 1.67 1.50 157.98%
DPS 4.59 0.00 0.76 0.00 3.58 0.00 3.40 22.08%
NAPS 1.3012 1.2633 1.2644 1.0737 1.0733 1.0326 1.0323 16.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.21 1.22 1.24 1.34 1.21 1.26 1.32 -
P/RPS 21.22 22.37 28.29 26.20 25.36 26.81 28.48 -17.76%
P/EPS 19.36 63.13 71.94 58.51 17.08 62.95 73.30 -58.73%
EY 5.17 1.58 1.39 1.71 5.85 1.59 1.36 142.98%
DY 3.80 0.00 0.61 0.00 3.55 0.00 3.09 14.74%
P/NAPS 0.93 0.96 0.98 1.04 0.94 1.02 1.07 -8.90%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 24/01/24 26/10/23 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 -
Price 1.24 1.20 1.22 1.30 1.35 1.25 1.33 -
P/RPS 21.75 22.00 27.83 25.42 28.29 26.60 28.70 -16.83%
P/EPS 19.84 62.09 70.78 56.76 19.06 62.45 73.85 -58.26%
EY 5.04 1.61 1.41 1.76 5.25 1.60 1.35 140.07%
DY 3.71 0.00 0.62 0.00 3.18 0.00 3.07 13.41%
P/NAPS 0.95 0.95 0.96 1.01 1.05 1.01 1.07 -7.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment